Closing prices at the end of each trading day, from 11 Feb 2022. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 38.1 | 89.4 | 157.1 | 62.3 | 34.7 |
| Growth | +134.3% | +75.8% | −60.4% | −44.3% | |
| Operating income | 4.4 | 8.0 | −2.2 | −13.2 | −14.8 |
| Net income | −1.5 | 0.2 | −2.2 | −6.2 | −18.9 |
| Growth | −1,170.2% | ||||
| EPS, diluted | −44.09 | 0.11 | −0.73 | −91.26 | −75.79 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 48.3% | 32.8% | 23.9% | 27.9% | 30.0% |
| Operating margin | 11.5% | 8.9% | −1.4% | −21.2% | −42.5% |
| Net margin | −4.0% | 0.2% | −1.4% | −10.0% | −54.6% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 3.8 | 2.1 | 2.6 | −8.6 | −8.9 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 4.7 | 4.0 | 5.1 | 1.4 | 0.7 |
| Total debt | 0.6 | 23.7 | 30.1 | 35.3 | 12.1 |
| Net cash (debt) | 4.1 | −19.7 | −24.9 | −33.9 | −11.4 |
| Shareholders’ equity | −0.4 | 2.3 | −5.4 | −19.7 | −7.0 |
| Debt to equity | n/a | 10.40 | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 4.7 | 4.0 | 5.1 | 1.4 | 0.7 | |
| 7.9 | 26.4 | 37.2 | 5.0 | 3.1 | |
| n/a | 0.7 | 0.6 | 0.3 | 0.2 | |
| 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | |
| 36.0 | 58.1 | 68.9 | 26.0 | 20.2 | |
| Growth | +61.5% | +18.6% | −62.3% | −22.5% | |
| Liabilities | |||||
| 0.6 | 0.7 | 1.5 | 3.7 | 12.0 | |
| n/a | 23.1 | 28.6 | 31.6 | 0.1 | |
| calc | 0.6 | 23.7 | 30.1 | 35.3 | 12.1 |
| 36.4 | 52.5 | 74.4 | 45.7 | 27.2 | |
| Equity | |||||
| −4.7 | −0.3 | −2.5 | −8.8 | −27.7 | |
| −0.4 | 2.3 | −5.4 | −19.7 | −7.0 | |
| Growth | −337.6% | ||||
| Per share and net cash | |||||
| calc | 4.1 | −19.7 | −24.9 | −33.9 | −11.4 |
Lines marked calc are worked out here from filed figures; point at one for how.